Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nu Holdings
NU
5
Liberty Latin America-A
LILA
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 13.24%694.65M | -14.34%613.45M | 79.56%716.16M | 1,283.35%398.83M | -94.59%28.83M | -6.75%532.57M | 988.89%571.14M | -124.78%-64.25M | 0.43%259.29M | 193.89%258.18M |
Net profit before non-cash adjustment | -83.80%82.27M | 34.40%507.78M | 112.37%377.8M | 174.51%177.89M | -192.91%-238.76M | -23.47%256.97M | 1,068.53%335.79M | -82.96%28.74M | -11.87%168.62M | 270.43%191.34M |
Total adjustment of non-cash items | 28.83%343.98M | -27.05%267M | 30.24%366.03M | -39.23%281.05M | 66.59%462.49M | 9.20%277.62M | 180.92%254.24M | -31.96%90.5M | -6.89%133.01M | 210.63%142.86M |
-Depreciation and amortization | 25.39%368.65M | 9.28%294M | -2.26%269.04M | -10.96%275.26M | 17.93%309.14M | 30.80%262.14M | 36.32%200.41M | 8.02%147.02M | 50.67%136.1M | 130.03%90.33M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 211.55%8.54M |
-Disposal profit | 58.47%40.66M | 618.97%25.66M | 114.74%3.57M | -1,681.19%-24.21M | -78.50%1.53M | 187.44%7.12M | --2.48M | --0 | 11.44%3.75M | 340.43%3.37M |
-Other non-cash items | -24.07%-65.33M | -156.37%-52.66M | 211.37%93.42M | -80.24%30M | 1,717.57%151.82M | -83.73%8.35M | 190.86%51.35M | -726.48%-56.52M | -116.83%-6.84M | 157.56%40.63M |
Changes in working capital | 266.36%268.4M | -483.04%-161.33M | 53.97%-27.67M | 69.16%-60.11M | -9,577.21%-194.9M | 89.34%-2.01M | 89.71%-18.89M | -333.28%-183.49M | 44.29%-42.35M | -676.22%-76.02M |
-Change in receivables | 266.20%250.4M | -518.03%-150.66M | 75.17%-24.38M | 50.88%-98.18M | -224.27%-199.86M | 332.28%160.83M | 70.72%-69.24M | -485.43%-236.47M | 44.16%-40.39M | -456.35%-72.33M |
-Change in inventory | -28.61%30.79M | 142.74%43.13M | -200.26%-100.93M | -133.05%-33.61M | 49.13%-14.42M | -19.33%-28.36M | -66.62%-23.76M | -2,626.77%-14.26M | 97.84%-523K | -152.00%-24.24M |
-Change in payables | 206.90%84.51M | -427.04%-79.06M | -66.22%24.18M | 50.71%71.57M | 158.37%47.49M | -1,480.78%-81.35M | -107.69%-5.15M | 307.67%66.91M | 16.07%16.41M | 169.07%14.14M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.42M |
-Provision for loans, leases and other losses | -485.28%-97.3M | -65.62%25.26M | 63,224.14%73.46M | 100.41%116K | 47.12%-28.1M | -167.04%-53.14M | 23,418.69%79.26M | 101.89%337K | ---17.85M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 12.87%-11.03M | -10.26%-12.66M | 14.40%-11.48M | 3.61%-13.41M | -33.97%-13.91M | -61.97%-10.38M | -30.07%-6.41M | 15.24%-4.93M | -28.91%-5.81M | -77.14%-4.51M |
Interest received (cash flow from operating activities) | 1,325.00%57K | 0.00%4K | 33.33%4K | 0.00%3K | -57.14%3K | 40.00%7K | -44.44%5K | -70.97%9K | -36.73%31K | 390.00%49K |
Tax refund paid | 22.11%-164.53M | -102.58%-211.24M | -246.99%-104.28M | 262.22%70.94M | 80.16%-43.73M | -7,025.60%-220.44M | 108.20%3.18M | 63.30%-38.8M | -932.49%-105.71M | 76.66%-10.24M |
Other operating cash inflow (outflow) | 990,100.00%9.9M | -1K | 0 | -200.00%-1K | 1K | 0 | 715,100.00%7.15M | -100.00%1K | 3,172,500.00%31.73M | 150.00%1K |
Operating cash flow | 35.81%529.06M | -35.12%389.56M | 31.56%600.41M | 1,684.45%456.37M | -109.55%-28.8M | -47.53%301.75M | 632.64%575.07M | -160.14%-107.97M | -26.27%179.52M | 487.57%243.48M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 71.36%-201.75M | -13.35%-704.45M | -514.86%-621.46M | 53.44%-101.07M | 83.24%-217.07M | -587.48%-1.3B | 65.45%-188.44M | -149.41%-545.43M | -16.37%-218.69M | -48.65%-187.92M |
Net intangibles purchase and sale | 23.12%-10.37M | -74.57%-13.48M | 28.81%-7.72M | 66.60%-10.85M | -91.76%-32.48M | -113.61%-16.94M | 36.14%-7.93M | 20.86%-12.42M | -24.54%-15.69M | -33.25%-12.6M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.65M | ---- | ---- |
Net changes in other investments | 210.53%21K | -129.23%-19K | -72.22%65K | 10.90%234K | 103.24%211K | 51.75%-6.52M | -34,735.90%-13.51M | -99.32%39K | 261.28%5.71M | 68.52%-3.54M |
Investing cash flow | 70.46%-212.1M | -14.12%-717.95M | -463.28%-629.12M | 55.21%-111.69M | 81.10%-249.34M | -528.44%-1.32B | 62.19%-209.88M | -142.78%-555.16M | -12.05%-228.67M | -38.70%-204.07M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -126.86%-106.01M | 196.60%394.65M | 197.45%133.06M | -157.42%-136.54M | -19.78%237.8M | 124.66%296.43M | 561.64%131.95M | -155.85%-28.58M | 160.03%51.18M | -240.89%-85.25M |
Net common stock issuance | -151.18%-17.56M | 1,272.00%34.3M | --2.5M | --0 | -100.25%-35K | -21.57%14.12M | 1,867.21%18M | -99.91%915K | --989.18M | ---- |
Increase or decrease of lease financing | 24.57%-76.92M | 0.03%-101.98M | 10.27%-102M | -247.71%-113.68M | -470.97%-32.69M | -118.46%-5.73M | 159.23%31.02M | -9.97%-52.37M | -131.02%-47.62M | -2,870.32%-20.61M |
Net other fund-raising expenses | 99.95%-1K | 58.30%-1.9M | 55.72%-4.55M | -202.65%-10.27M | -191.23%-3.39M | 188.42%3.72M | 52.07%-4.21M | 79.23%-8.78M | -151.84%-42.25M | -70.69%-16.78M |
Financing cash flow | -161.67%-200.49M | 1,020.61%325.08M | 111.14%29.01M | -229.16%-260.49M | -34.64%201.68M | 74.56%308.54M | 299.02%176.76M | -109.34%-88.81M | 875.05%950.49M | -132.86%-122.64M |
Net cash flow | ||||||||||
Beginning cash position | -1.08%303.24M | 0.10%306.56M | 37.91%306.26M | -25.61%222.07M | -70.36%298.54M | 116.48%1.01B | -61.78%465.26M | 285.37%1.22B | -20.85%315.85M | 203.29%399.07M |
Current changes in cash | 3,609.16%116.47M | -1,210.03%-3.32M | -99.64%299K | 210.10%84.19M | 89.21%-76.47M | -230.76%-708.67M | 172.07%541.95M | -183.42%-751.93M | 1,183.08%901.34M | -131.11%-83.22M |
Cash adjustments other than cash changes | ---- | 0.00%1K | 200.00%1K | 0.00%-1K | -200.00%-1K | 0.00%1K | 150.00%1K | ---2K | ---- | 0.00%1K |
End cash Position | 38.41%419.71M | -1.08%303.24M | 0.10%306.56M | 37.91%306.26M | -25.61%222.07M | -70.36%298.54M | 116.48%1.01B | -61.78%465.26M | 285.37%1.22B | -20.85%315.85M |
Free cash flow | 187.36%287.94M | -923.93%-329.58M | -110.19%-32.19M | 212.56%315.78M | 74.43%-280.55M | -390.10%-1.1B | 156.79%378.23M | -1,113.99%-665.96M | -228.95%-54.86M | 144.39%42.54M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |